Consumer Cyclical / GamblingTSXV
$0.06
+0.00 (+0.00%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 33% · confianza 23%
FCF escenarios
weak_data · normalized FCF $-4.1M · quality 69.7/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
18/100
F
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$16M
P/E
N/A
•EV/EBITDA
N/A
•ROE
127.9%
↑Gross Margin
34.3%
↑Debt/Equity
-1.42
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-379.7%
FCF / Net income
0.82x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.6M · net income $-7.6M · FCF $-6.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.6M | $1.6M | — | — | — |
| Net Income | $-7.6M | $-7.6M | $-1.4M | $-3.3M | $-5.1M |
| EBITDA | $-5.1M | $-5.1M | $761363.00 | $-1.3M | $-3.1M |
| EPS | -0.03 | -0.03 | -0.01 | -0.02 | -0.05 |
| Gross Margin | 34.3% | 34.3% | — | — | — |
| Operating Margin | -399.5% | -399.5% | — | — | — |
| Net Margin | -463.9% | -463.9% | — | — | — |
| Balance Sheet | |||||
| Debt/Equity | -1.42 | -1.42 | -1.46 | -0.79 | -0.67 |
| Current Ratio | 0.41 | 0.41 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.2M | $-6.2M | $-4.1M | $-3.4M | $-2.5M |
| Returns | |||||
| ROE | 127.9% | 127.9% | 19.8% | 31.7% | 62.8% |
| Valuation | |||||
| EV/EBITDA | — | — | 25.35 | — | — |
| Growth & Yield | |||||
| EPS Growth | -200.0% | -200.0% | 50.0% | 60.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-40.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.01 → -0.03
Residual
-40.0%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.